Palo Alto Networks Inc
NASDAQ:PANW

Watchlist Manager
Palo Alto Networks Inc Logo
Palo Alto Networks Inc
NASDAQ:PANW
Watchlist
Price: 186.78 USD -1.36% Market Closed
Market Cap: 61.3B USD
Have any thoughts about
Palo Alto Networks Inc?
Write Note

Relative Value

The Relative Value of one PANW stock under the Base Case scenario is 218 USD. Compared to the current market price of 186.78 USD, Palo Alto Networks Inc is Undervalued by 14%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PANW Relative Value
Base Case
218 USD
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
8
Median 3Y
5.7
Median 5Y
4.9
Industry
2.4
Forward
6.6
vs History
23
vs Industry
15
Median 3Y
20.8
Median 5Y
-44.9
Industry
23.2
Forward
28.8
vs History
1
vs Industry
17
Median 3Y
14.7
Median 5Y
12.7
Industry
17.4
vs History
19
vs Industry
3
Median 3Y
19.1
Median 5Y
16.4
Industry
21.3
vs History
80
vs Industry
3
Median 3Y
26.9
Median 5Y
18.1
Industry
2.9
vs History
1
vs Industry
8
Median 3Y
5.2
Median 5Y
4.5
Industry
2.4
Forward
6.2
vs History
1
vs Industry
11
Median 3Y
7.1
Median 5Y
6.4
Industry
4.9
vs History
66
vs Industry
4
Median 3Y
49.1
Median 5Y
67.1
Industry
12.9
Forward
20.6
vs History
25
vs Industry
4
Median 3Y
55.9
Median 5Y
-65.3
Industry
16.5
Forward
22.3
vs History
1
vs Industry
17
Median 3Y
13.5
Median 5Y
11.9
Industry
16.3
vs History
1
vs Industry
17
Median 3Y
14.5
Median 5Y
13.3
Industry
19
vs History
9
vs Industry
15
Median 3Y
3
Median 5Y
2.8
Industry
2.5

Multiples Across Competitors

PANW Competitors Multiples
Palo Alto Networks Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Palo Alto Networks Inc
NASDAQ:PANW
61.2B USD 7.4 22.4 44.3 57.7
US
Microsoft Corp
NASDAQ:MSFT
3.2T USD 12.8 35.9 23.3 28.6
US
Oracle Corp
NYSE:ORCL
474.4B USD 8.6 40.8 23.3 31.4
US
ServiceNow Inc
NYSE:NOW
225.1B USD 21.5 168.5 121.3 175.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
89.2B USD 23.9 704.2 433.3 -83 221.9
US
Fortinet Inc
NASDAQ:FTNT
74.2B USD 13 48.5 41.4 44.4
US
VMware Inc
XETRA:BZF1
58B EUR 4.4 42.4 19.6 33.1
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 158.9 1 322.6 292.5 517.1
US
Zscaler Inc
NASDAQ:ZS
28.7B USD 12.5 -792.5 -1 648.6 -256.3
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20.7B USD 8.2 24.7 20.2 22
US
Gen Digital Inc
NASDAQ:GEN
17.1B USD 4.4 27.7 11.6 14.9
P/E Multiple
Earnings Growth P/E to Growth
US
Palo Alto Networks Inc
NASDAQ:PANW
Average P/E: 243.8
22.4
9%
2.6
US
Microsoft Corp
NASDAQ:MSFT
35.9
53%
0.7
US
Oracle Corp
NYSE:ORCL
40.8
120%
0.3
US
ServiceNow Inc
NYSE:NOW
168.5
145%
1.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
704.2
1 458%
0.5
US
Fortinet Inc
NASDAQ:FTNT
48.5
88%
0.5
US
V
VMware Inc
XETRA:BZF1
42.4
169%
0.3
US
Xperi Holding Corp
LSE:0M2A
1 322.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -792.5 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
24.7
45%
0.5
US
Gen Digital Inc
NASDAQ:GEN
27.7
170%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Palo Alto Networks Inc
NASDAQ:PANW
Average EV/EBITDA: 103.1
44.3
225%
0.2
US
Microsoft Corp
NASDAQ:MSFT
23.3
56%
0.4
US
Oracle Corp
NYSE:ORCL
23.3
86%
0.3
US
ServiceNow Inc
NYSE:NOW
121.3
343%
0.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
433.3
922%
0.5
US
Fortinet Inc
NASDAQ:FTNT
41.4
95%
0.4
US
V
VMware Inc
XETRA:BZF1
19.6
70%
0.3
US
Xperi Holding Corp
LSE:0M2A
292.5
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 648.6 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20.2
33%
0.6
US
Gen Digital Inc
NASDAQ:GEN
11.6
58%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Palo Alto Networks Inc
NASDAQ:PANW
Average EV/EBIT: 102.8
57.7
312%
0.2
US
Microsoft Corp
NASDAQ:MSFT
28.6
52%
0.5
US
Oracle Corp
NYSE:ORCL
31.4
110%
0.3
US
ServiceNow Inc
NYSE:NOW
175.7
562%
0.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -83 221.9
13 392%
N/A
US
Fortinet Inc
NASDAQ:FTNT
44.4
98%
0.5
US
V
VMware Inc
XETRA:BZF1
33.1
119%
0.3
US
Xperi Holding Corp
LSE:0M2A
517.1
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -256.3 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
22
37%
0.6
US
Gen Digital Inc
NASDAQ:GEN
14.9
118%
0.1

See Also

Discover More
Back to Top